Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Range of Principal Balances Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value ($) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ------------------------------ ----------- -------- ----------- --------- -------- --------- ---------- ------------- 0.01 - 10,000.00.... $ 113,238 27 0.02% $ 4,194 5.530% 297.05 732 55.1% 10,000.01 - 20,000.00.... 1,650,349 103 0.22 16,023 5.330 298.15 736 49.8 20,000.01 - 30,000.00.... 3,286,583 125 0.44 26,293 5.382 298.20 717 51.9 30,000.01 - 40,000.00.... 5,764,994 159 0.78 36,258 5.427 298.42 714 58.3 40,000.01 - 50,000.00.... 12,027,405 262 1.63 45,906 5.438 298.20 720 65.8 50,000.01 - 60,000.00.... 11,571,167 208 1.56 55,631 5.557 298.18 714 70.7 60,000.01 - 70,000.00.... 15,766,165 241 2.13 65,420 5.487 298.07 711 73.5 70,000.01 - 80,000.00.... 20,568,796 274 2.78 75,069 5.435 298.11 704 77.4 80,000.01 - 90,000.00.... 21,731,233 255 2.94 85,221 5.515 298.03 706 81.8 90,000.01 - 100,000.00... 27,622,595 286 3.73 96,583 5.461 298.11 709 77.6 100,000.01 - 125,000.00... 79,346,417 701 10.72 113,190 5.430 298.10 708 84.1 125,000.01 - 150,000.00... 103,786,399 748 14.03 138,752 5.331 298.10 703 83.9 150,000.01 - 175,000.00... 55,712,951 343 7.53 162,428 5.323 298.04 718 85.7 175,000.01 - 200,000.00... 54,267,211 289 7.33 187,776 5.260 298.08 727 82.8 200,000.01 - 225,000.00... 35,567,512 167 4.81 212,979 5.339 298.11 714 86.5 225,000.01 - 250,000.00... 41,857,214 176 5.66 237,825 5.172 298.10 721 84.3 250,000.01 - 275,000.00... 31,201,011 119 4.22 262,193 5.353 297.91 729 85.9 275,000.01 - 300,000.00... 31,336,217 109 4.23 287,488 5.212 298.05 726 83.8 300,000.01 - 325,000.00... 23,814,385 76 3.22 313,347 5.119 298.35 726 83.5 325,000.01 - 350,000.00... 22,715,255 67 3.07 339,034 5.231 297.69 726 82.2 350,000.01 - 375,000.00... 19,585,817 54 2.65 362,700 5.271 297.98 726 83.1 375,000.01 - 400,000.00... 25,783,332 66 3.48 390,657 5.086 297.99 726 84.6 400,000.01 - 425,000.00... 11,134,504 27 1.50 412,389 5.200 297.95 723 87.7 425,000.01 - 450,000.00... 6,570,226 15 0.89 438,015 5.101 298.13 717 79.6 450,000.01 - 475,000.00... 11,149,909 24 1.51 464,580 5.436 297.62 714 86.1 475,000.01 - 500,000.00... 12,830,701 26 1.73 493,488 5.548 298.24 726 74.1 500,000.01 - 525,000.00... 4,124,444 8 0.56 515,555 5.266 297.61 722 86.5 525,000.01 - 550,000.00... 2,672,800 5 0.36 534,560 4.847 298.20 715 70.9 550,000.01 - 575,000.00... 3,934,033 7 0.53 562,005 5.688 297.16 732 78.8 575,000.01 - 600,000.00... 4,097,146 7 0.55 585,307 5.344 297.16 711 74.2 600,000.01 - 625,000.00... 1,849,092 3 0.25 616,364 5.501 298.33 714 86.2 625,000.01 - 650,000.00... 6,394,587 10 0.86 639,459 5.243 297.81 725 82.0 650,000.01 - 675,000.00... 1,970,712 3 0.27 656,904 5.047 296.99 728 79.9 675,000.01 - 700,000.00... 2,070,000 3 0.28 690,000 6.630 298.67 664 75.5 700,000.01 - 725,000.00... 2,879,422 4 0.39 719,856 5.656 297.75 703 77.8 725,000.01 - 750,000.00... 2,226,000 3 0.30 742,000 4.705 298.33 719 63.7 750,000.01 - 775,000.00... 775,000 1 0.10 775,000 6.000 299.00 780 53.4 775,000.01 - 800,000.00... 2,394,713 3 0.32 798,238 5.669 298.00 701 49.5 800,000.01 - 825,000.00... 1,642,000 2 0.22 821,000 5.193 298.00 746 67.0 825,000.01 - 850,000.00... 1,679,490 2 0.23 839,745 6.250 294.51 690 82.6 850,000.01 - 875,000.00... 1,736,714 2 0.23 868,357 5.808 298.50 729 72.5 875,000.01 - 900,000.00... 1,797,514 2 0.24 898,757 5.877 298.00 774 82.5 925,000.01 - 950,000.00... 950,000 1 0.13 950,000 6.250 300.00 756 57.9 950,000.01 - 975,000.00... 960,000 1 0.13 960,000 6.000 299.00 769 80.0 975,000.01 - 1,000,000.00... 2,982,185 3 0.40 994,062 5.042 298.33 712 59.4 Greater than 1,000,000.00... 6,102,378 3 0.82 2,034,126 5.381 297.43 755 53.9 ------------- ------- -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Description of Loan Program Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Programs Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 10 Year Draw, 15 Year Repay.. $ 739,999,815 5,020 100.00% $ 147,410 5.336% 298.04 717 81.5% ------------- ------- -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Range of Loan Rates (%) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- Less than or equal to 3.000. $ 177,000 3 0.02% $ 59,000 3.000% 298.72 697 38.8% 3.001 - 3.500.............. 710,010 10 0.10 71,001 3.483 298.45 717 44.1 3.501 - 4.000.............. 1,727,735 10 0.23 172,773 3.900 298.56 715 72.9 4.001 - 4.500.............. 71,192,923 477 9.62 149,251 4.474 298.20 729 67.7 4.501 - 5.000.............. 339,368,840 2,101 45.86 161,527 4.852 298.11 712 85.7 5.001 - 5.500.............. 80,334,037 571 10.86 140,690 5.280 298.13 719 76.8 5.501 - 6.000.............. 88,587,366 621 11.97 142,653 5.892 297.71 733 79.3 6.001 - 6.500.............. 110,395,684 878 14.92 125,735 6.246 297.95 707 84.5 6.501 - 7.000.............. 29,421,887 238 3.98 123,621 6.779 297.92 724 77.7 7.001 - 7.500.............. 11,092,023 69 1.50 160,754 7.291 298.32 698 80.1 7.501 - 8.000.............. 3,668,956 23 0.50 159,520 7.740 297.74 708 76.8 8.001 - 8.500.............. 1,139,180 8 0.15 142,397 8.285 298.45 709 88.1 8.501 - 9.000.............. 714,755 5 0.10 142,951 8.686 298.68 718 85.3 9.001 - 9.500.............. 989,492 4 0.13 247,373 9.254 297.41 716 80.2 9.501 - 10.000............. 218,958 1 0.03 218,958 9.875 297.00 648 95.0 10.001 - 10.500............. 260,970 1 0.04 260,970 10.250 298.00 659 85.9 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Range of Months Remaining Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value toScheduled Maturity Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ---------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 277 - 288................... $ 357,242 7 0.05% $ 51,035 5.378% 285.83 722 68.8% 289 - 300................... 739,642,574 5,013 99.9 147,545 5.336 298.05 717 81.6 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Range of Original Loan- Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value to-Value Ratio (%) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 0.01 - 10.00................. $ 778,675 18 0.11% $ 43,260 5.340% 298.23 737 8.5% 10.01 - 20.00................. 4,877,537 92 0.66 53,017 4.996 298.26 725 16.7 20.01 - 30.00................. 7,952,585 111 1.07 71,645 5.177 298.13 725 25.9 30.01 - 40.00................. 17,333,098 171 2.34 101,363 5.266 298.32 745 36.0 40.01 - 50.00................. 18,051,729 173 2.44 104,345 5.171 298.12 734 45.8 50.01 - 60.00................. 29,261,016 200 3.95 146,305 5.412 297.99 726 55.7 60.01 - 70.00................. 58,953,652 380 7.97 155,141 5.282 298.01 721 66.8 70.01 - 80.00................. 136,871,465 819 18.50 167,120 5.236 298.13 726 77.6 80.01 - 90.00................. 291,518,090 2,150 39.39 135,590 5.588 298.06 708 88.9 90.01 - 100.00................ 174,401,968 906 23.57 192,497 5.041 297.93 715 94.6 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value State Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio --------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- Alabama.................... $ 14,610,308 121 1.97% $ 120,746 5.367% 297.87 710 88.1% Alaska..................... 1,129,850 9 0.15 125,539 5.120 298.32 708 86.8 Arizona.................... 30,486,669 191 4.12 159,616 5.304 298.02 724 81.5 California................. 79,476,318 326 10.74 243,792 5.331 297.88 728 70.7 Colorado................... 24,461,970 149 3.31 164,174 5.225 297.87 725 81.9 Connecticut................ 4,417,114 21 0.60 210,339 5.174 297.98 729 67.9 Delaware................... 901,292 9 0.12 100,144 4.914 298.63 721 72.9 District of Columbia....... 386,428 2 0.05 193,214 5.321 299.00 788 77.4 Florida.................... 57,230,794 407 7.73 140,616 5.586 297.96 712 81.6 Georgia.................... 17,193,749 134 2.32 128,312 5.437 298.02 711 86.1 Hawaii..................... 5,578,416 24 0.75 232,434 5.572 297.58 721 69.0 Idaho...................... 6,778,496 57 0.92 118,921 5.373 298.03 711 87.2 Illinois................... 24,945,381 201 3.37 124,106 5.380 298.09 718 79.6 Indiana.................... 15,902,500 166 2.15 95,798 5.298 298.11 709 86.1 Iowa....................... 6,414,579 59 0.87 108,722 5.155 297.88 700 89.8 Kansas..................... 6,876,688 57 0.93 120,644 5.143 298.17 709 85.3 Kentucky................... 19,105,927 157 2.58 121,694 5.300 298.25 705 88.1 Louisiana.................. 7,385,504 56 1.00 131,884 5.154 297.91 694 84.7 Maine...................... 1,057,997 11 0.14 96,182 5.430 297.96 734 68.9 Maryland................... 9,303,331 56 1.26 166,131 5.507 298.40 736 82.1 Massachusetts.............. 11,523,994 52 1.56 221,615 5.664 298.92 732 67.7 Michigan................... 39,483,242 299 5.34 132,051 5.182 297.95 709 85.7 Minnesota.................. 15,527,998 100 2.10 155,280 5.334 297.90 723 84.1 Mississippi................ 3,229,035 33 0.44 97,850 5.265 298.09 694 86.4 Missouri................... 33,253,072 260 4.49 127,896 5.175 298.25 706 86.9 Montana.................... 2,582,738 25 0.35 103,310 5.435 298.08 714 78.0 Nebraska................... 1,938,170 16 0.26 121,136 4.877 298.17 717 81.9 Nevada..................... 30,031,510 136 4.06 220,820 5.648 297.67 706 80.5 New Hampshire.............. 3,204,904 21 0.43 152,614 5.190 298.30 713 76.0 New Jersey................. 24,878,953 118 3.36 210,839 5.390 298.38 731 77.4 New Mexico................. 3,277,616 25 0.44 131,105 5.077 298.23 714 82.6 New York................... 17,464,385 133 2.36 131,311 5.276 298.08 719 68.8 North Carolina............. 22,577,100 178 3.05 126,838 5.404 298.04 714 86.7 North Dakota............... 383,793 4 0.05 95,948 6.098 297.73 740 90.0 Ohio....................... 34,269,346 295 4.63 116,167 5.296 298.06 706 86.5 Oklahoma................... 6,148,139 59 0.83 104,206 5.236 297.86 700 86.6 Oregon..................... 11,699,579 73 1.58 160,268 5.529 298.10 724 84.9 Pennsylvania............... 24,195,667 197 3.27 122,821 5.271 297.91 721 83.8 Rhode Island............... 3,477,193 12 0.47 289,766 5.637 298.22 715 59.4 South Carolina............. 10,312,359 76 1.39 135,689 5.323 298.44 724 87.3 South Dakota............... 550,984 6 0.07 91,831 5.121 298.12 687 83.3 Tennessee.................. 15,166,248 117 2.05 129,626 5.142 298.24 720 83.9 Utah....................... 13,571,077 86 1.83 157,803 5.199 298.14 718 85.9 Vermont.................... 399,489 2 0.05 199,745 6.627 297.25 692 59.9 Virginia................... 27,395,123 160 3.70 171,220 5.341 298.00 726 85.0 Washington................. 22,503,035 128 3.04 175,805 5.290 298.03 722 82.7 West Virginia.............. 3,304,013 29 0.45 113,931 5.294 298.39 705 82.6 Wisconsin.................. 23,093,007 157 3.12 147,089 5.087 298.23 704 85.0 Wyoming.................... 914,735 10 0.12 91,473 5.219 298.07 735 65.6 ------------- ----- -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Range of Credit Scotres Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 821 - 840.................. $ 2,158,464 23 0.29% $ 93,846 5.239% 298.32 827 67.9% 801 - 820.................. 21,523,229 167 2.91 128,882 5.173 298.50 808 73.4 781 - 800.................. 53,971,723 357 7.29 151,181 5.265 298.12 789 76.2 761 - 780.................. 84,004,161 529 11.35 158,798 5.357 298.01 770 78.4 741 - 760.................. 89,340,391 543 12.07 164,531 5.332 298.10 750 82.7 721 - 740.................. 98,796,511 629 13.35 157,069 5.316 297.89 731 82.8 701 - 720.................. 108,246,467 687 14.63 157,564 5.351 298.14 710 81.1 681 - 700.................. 82,823,203 592 11.19 139,904 5.364 298.01 691 83.4 661 - 680.................. 90,309,013 611 12.20 147,805 5.370 297.91 671 84.3 641 - 660.................. 65,518,369 506 8.85 129,483 5.377 298.08 652 83.7 621 - 640.................. 37,448,120 339 5.06 110,466 5.263 298.18 631 82.7 601 - 620.................. 5,172,049 33 0.70 156,729 5.625 297.66 615 81.7 581 - 600.................. 361,400 2 0.05 180,700 5.063 296.88 589 83.7 561 - 580.................. 326,716 2 0.04 163,358 4.750 298.00 580 82.2 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Property Type Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- Single Family..................$ 529,150,925 3,797 71.51% $ 139,360 5.300% 298.04 714 81.2% Planned Unit Development (PUD). 144,072,108 740 19.47 194,692 5.344 298.06 722 82.7 Low Rise Condominium........... 52,725,269 400 7.13 131,813 5.489 298.03 728 82.7 2-4 Units...................... 7,493,779 53 1.01 141,392 5.775 298.37 733 77.5 High Rise Condominium.......... 6,557,734 30 0.89 218,591 6.328 298.07 727 82.7 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ====== ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Range of Gross Margins (%) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- Less than or equal to 0.000.. $ 382,851,467 2,413 51.74% $ 158,662 4.773% 298.12 716 82.4% 0.001 - 0.250................ 34,562,240 194 4.67 178,156 5.012 298.08 709 85.8 0.251 - 0.500................ 63,083,285 490 8.52 128,741 5.247 298.20 721 75.9 0.501 - 0.750................ 16,755,492 95 2.26 176,374 5.481 297.81 706 80.2 0.751 - 1.000................ 10,263,674 61 1.39 168,257 5.836 298.14 727 69.2 1.001 - 1.250................ 108,567,059 815 14.67 133,211 5.999 297.81 736 80.7 1.251 - 1.500................ 65,983,589 537 8.92 122,874 6.239 297.88 690 85.7 1.501 - 1.750................ 10,634,426 65 1.44 163,607 6.498 297.96 720 83.1 1.751 - 2.000................ 22,120,137 183 2.99 120,875 6.693 298.00 723 75.0 2.001 - 2.250................ 10,079,351 65 1.36 155,067 6.992 298.07 707 80.0 2.251 - 2.500................ 4,567,824 34 0.62 134,348 6.914 298.53 701 81.6 2.501 - 2.750................ 5,293,013 31 0.72 170,742 7.529 297.87 724 79.3 2.751 - 3.000................ 1,326,895 10 0.18 132,690 7.772 297.22 675 83.5 3.001 - 3.250................ 925,359 9 0.13 102,818 7.248 299.07 673 74.5 3.251 - 3.500................ 786,831 6 0.11 131,138 8.007 298.17 729 86.7 3.501 - 3.750................ 440,500 3 0.06 146,833 8.585 299.10 707 82.3 3.751 - 4.000................ 58,345 1 0.01 58,345 8.750 298.00 667 90.0 4.001 - 4.250................ 310,635 2 0.04 155,318 8.989 298.30 739 90.0 4.251 - 4.500................ 475,000 1 0.06 475,000 9.125 298.00 770 84.7 4.501 - 4.750................ 419,767 2 0.06 209,884 9.401 296.38 659 73.0 4.751 - 5.000................ 15,000 1 0.00 15,000 4.750 299.00 748 45.5 5.001 - 5.250................ 218,958 1 0.03 218,958 9.875 297.00 648 95.0 5.251 - 5.500................ 260,970 1 0.04 260,970 10.250 298.00 659 85.9 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Range of Credit Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Limit Utilization Rates (%) ) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 0.01 - 10.00.............. $ 784,936 58 0.11% $ 13,533 5.361% 297.44 754 66.1% 10.01 - 20.00.............. 1,669,616 47 0.23 35,524 5.415 298.20 750 62.9 20.01 - 30.00.............. 3,334,411 67 0.45 49,767 5.595 297.79 743 54.7 30.01 - 40.00.............. 4,636,065 70 0.63 66,229 5.249 297.94 739 63.8 40.01 - 50.00.............. 5,561,201 69 0.75 80,597 5.352 298.34 743 62.0 50.01 - 60.00.............. 7,370,968 83 1.00 88,807 5.274 297.68 741 64.9 60.01 - 70.00.............. 9,691,372 89 1.31 108,892 5.275 298.08 728 69.4 70.01 - 80.00.............. 16,978,646 123 2.29 138,038 5.077 298.06 724 67.8 80.01 - 90.00.............. 24,863,258 143 3.36 173,869 5.239 297.94 737 66.7 90.01 - 100.00.............. 665,109,344 4,271 89.88 155,727 5.347 298.05 715 83.3 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Maximum Loan rates (%) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 11.000..................... $ 266,195 2 0.04% $ 133,098 4.983% 298.53 732 87.0% 11.949..................... 734,002,504 4,959 99.19 148,014 5.333 298.05 717 81.7 16.000..................... 239,622 4 0.03 59,906 5.287 298.67 672 79.0 17.000..................... 503,645 7 0.07 71,949 5.434 295.83 694 47.4 18.000..................... 4,987,849 48 0.67 103,914 5.854 297.73 715 60.7 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Range of Credit Limits ($) Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 10,000.01 - 10,000.00... $ 300,705 19 0.04% $ 15,827 5.170% 298.45 697 33.1% 20,000.01 - 30,000.00... 1,830,890 73 0.25 25,081 5.439 298.29 712 52.5 30,000.01 - 40,000.00... 3,781,703 110 0.51 34,379 5.490 298.42 713 59.9 40,000.01 - 50,000.00... 10,286,953 248 1.39 41,480 5.456 298.36 712 64.8 50,000.01 - 60,000.00... 9,281,089 175 1.25 53,035 5.628 298.16 712 73.6 60,000.01 - 70,000.00... 13,657,336 218 1.85 62,648 5.477 298.05 708 75.1 70,000.01 - 80,000.00... 19,239,938 280 2.60 68,714 5.456 298.13 705 78.4 80,000.01 - 90,000.00... 20,805,139 256 2.81 81,270 5.529 297.97 704 81.3 90,000.01 - 100,000.00.... 28,068,047 325 3.79 86,363 5.429 298.14 708 75.3 100,000.01 - 125,000.00.... 76,677,763 706 10.36 108,609 5.430 298.10 706 84.2 125,000.01 - 150,000.00.... 106,502,877 816 14.39 130,518 5.337 298.11 703 83.2 150,000.01 - 175,000.00.... 54,099,522 346 7.31 156,357 5.294 298.04 718 86.5 175,000.01 - 200,000.00.... 54,710,469 319 7.39 171,506 5.294 298.09 728 82.5 200,000.01 - 225,000.00.... 36,388,684 180 4.92 202,159 5.329 298.07 716 85.9 225,000.01 - 250,000.00... 41,231,761 185 5.57 222,874 5.199 298.11 721 84.5 250,000.01 - 275,000.00... 31,869,675 129 4.31 247,052 5.351 297.94 727 86.4 275,000.01 - 300,000.00... 33,609,957 130 4.54 258,538 5.254 298.10 726 82.5 300,000.01 - 325,000.00... 21,868,439 76 2.96 287,743 5.119 298.22 726 84.1 325,000.01 - 350,000.00... 24,119,765 75 3.26 321,597 5.220 297.75 724 82.2 350,000.01 - 375,000.00... 18,259,229 55 2.47 331,986 5.300 298.22 727 83.3 375,000.01 - 400,000.00... 25,132,241 76 3.40 330,687 5.119 297.85 726 84.0 400,000.01 - 425,000.00... 11,044,371 29 1.49 380,840 5.150 297.97 729 86.1 425,000.01 - 450,000.00... 6,414,196 17 0.87 377,306 5.258 298.24 724 83.6 450,000.01 - 475,000.00... 11,646,884 27 1.57 431,366 5.371 297.56 713 85.9 475,000.01 - 500,000.00... 16,698,789 45 2.26 371,084 5.398 298.40 729 73.8 500,000.01 - 525,000.00... 4,543,481 10 0.61 454,348 5.626 297.05 713 86.5 525,000.01 - 550,000.00... 4,394,228 9 0.59 488,248 4.769 297.99 724 80.4 550,000.01 - 575,000.00... 3,665,985 7 0.50 523,712 5.528 297.40 733 78.8 575,000.01 - 600,000.00... 5,151,563 13 0.70 396,274 5.455 297.89 726 77.5 600,000.01 - 625,000.00... 2,803,992 6 0.38 467,332 5.259 298.53 728 83.0 625,000.01 - 650,000.00... 6,639,915 13 0.90 510,763 5.133 297.87 723 81.8 650,000.01 - 675,000.00... 1,315,712 2 0.18 657,856 5.444 296.48 754 82.4 675,000.01 - 700,000.00... 3,898,427 7 0.53 556,918 5.616 297.90 684 72.9 700,000.01 - 725,000.00... 2,879,422 4 0.39 719,856 5.656 297.75 703 77.8 725,000.01 - 750,000.00... 2,864,548 5 0.39 572,910 4.694 297.63 705 55.6 750,000.01 - 775,000.00... 775,000 1 0.10 775,000 6.000 299.00 780 53.4 775,000.01 - 800,000.00... 3,073,715 5 0.42 614,743 5.675 298.00 714 56.2 825,000.01 - 850,000.00... 888,448 2 0.12 444,224 5.784 295.63 733 70.0 850,000.01 - 875,000.00... 4,016,204 5 0.54 803,241 5.760 296.75 718 75.4 875,000.01 - 900,000.00... 1,797,514 2 0.24 898,757 5.877 298.00 774 82.5 925,000.01 - 950,000.00... 1,775,000 2 0.24 887,500 6.250 298.61 756 63.5 950,000.01 - 975,000.00... 1,777,000 2 0.24 888,500 5.138 299.00 753 72.6 975,000.01 - 1,000,000.00.... 3,755,885 6 0.51 625,981 5.165 298.44 715 53.0 Greater than 1,000,000.00.... 6,457,352 4 0.87 1,614,338 5.443 297.30 754 53.5 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Lien Priority Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- Second Liens................. $ 739,999,815 5,020 100.00% $ 147,410 5.336% 298.04 717 81.5% ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Delinquency Status Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- Current...................... $ 739,999,815 5,020 100.00% $ 147,410 5.336% 298.04 717 81.5% ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Percent of Weighted Weighted Weighted Weighted Aggregate Number Aggregate Average Average Average Average Average Principal of Principal Current Gross Remaining Credit Original Balance Mortgage Balance Principal Mortgage Term Bureau Loan-to-Value Origination Year Outstanding Loans Outstanding Balance Rate (months) Risk Score Ratio ----------------------------- ----------- -------- ----------- --------- -------- --------- ---------- ------------- 2003......................... $ 357,242 7 0.05% $ 51,035 5.378% 285.83 722 68.8% 2004......................... 739,642,574 5,013 99.95 147,545 5.336 298.05 717 81.6 ------------- ------ -------- Total $ 739,999,815 5,020 100.00% ============= ======= ========

Filing Compare · CWABS Revolving Home Equity Loan Trust, Series 2004-S